| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AF Concessions, Patents and Similar Rights | 124.00 | 10.00 | 114.00 | 124.00 |
AP Buildings | 2 325.00 | 437.00 | 1 888.00 | 2 325.00 |
AR Technical installations, industrial equipment and tools | 273 904.00 | 192 684.00 | 81 221.00 | 273 904.00 |
AT Other tangible assets | 9 021.00 | 9 021.00 | | 9 021.00 |
BJ TOTAL (I) | 286 852.00 | 202 151.00 | 84 701.00 | 286 852.00 |
BL Raw materials, supplies | 13 520.00 | | 13 520.00 | 13 520.00 |
BX Customers and related accounts | 38 245.00 | | 38 245.00 | 38 245.00 |
BZ Other receivables | 12 383.00 | | 12 383.00 | 12 383.00 |
CF Cash and cash equivalents | 21 417.00 | | 21 417.00 | 21 417.00 |
CH Prepaid expenses | 8 431.00 | | 8 431.00 | 8 431.00 |
CJ TOTAL (II) | 93 996.00 | | 93 996.00 | 93 996.00 |
CO Grand total (0 to V) | 380 848.00 | 202 151.00 | 178 697.00 | 380 848.00 |
CU Other investments | 1 477.00 | | 1 477.00 | 1 477.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 7 622.00 | | | 7 622.00 |
DD Legal reserve (1) | 762.00 | | | 762.00 |
DH Retained earnings | 11 000.00 | | | 11 000.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | 7 898.00 | | | 7 898.00 |
DK Regulated provisions | 34 747.00 | | | 34 747.00 |
DL TOTAL (I) | 62 029.00 | | | 62 029.00 |
DU Loans and Debts from Credit Institutions (3) | 48 944.00 | | | 48 944.00 |
DV Miscellaneous Loans and Financial Debts (4) | 29 102.00 | | | 29 102.00 |
DX Trade payables and related accounts | 24 566.00 | | | 24 566.00 |
DY Tax and social security liabilities | 14 055.00 | | | 14 055.00 |
EC TOTAL (IV) | 116 668.00 | | | 116 668.00 |
EE Grand total (I to V) | 178 697.00 | | | 178 697.00 |
EG Accrued income and payables due within one year | 94 677.00 | | | 94 677.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FG Production sold - services | 292 986.00 | | 292 986.00 | 292 986.00 |
FJ Net sales | 292 986.00 | | 292 986.00 | 292 986.00 |
FP Reversals of depreciation and provisions, transfer of expenses | | | 141.00 | |
FQ Other income | | | 9.00 | |
FR Total operating income (I) | | | 293 136.00 | |
FU Purchases of raw materials and other supplies | | | 97 936.00 | |
FV Inventory change (raw materials and supplies) | | | -416.00 | |
FW Other purchases and external expenses | | | 45 998.00 | |
FX Taxes, duties, and similar payments | | | 3 001.00 | |
FY Salaries and Wages | | | 85 986.00 | |
FZ Social Security Contributions | | | 24 650.00 | |
GA Operating Expenses - Depreciation and Amortization | | | 23 049.00 | |
GF Total Operating Expenses (II) | | | 280 215.00 | |
GG - OPERATING RESULT (I - II) | | | 12 921.00 | |
GI Supported loss or transferred profit (IV) | | | 1.00 | |
GJ Financial income from other securities and fixed asset receivables | | | 22.00 | |
GP Total financial income (V) | | | 22.00 | |
GR Interest and similar expenses | | | 646.00 | |
GU Total financial expenses (VI) | | | 646.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -623.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | 12 298.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
A1 ASSETS - Investments | 141.00 | | | 141.00 |
HG Exceptional depreciation and provisions | 4 400.00 | | | 4 400.00 |
HH Total exceptional expenses (VIII) | 4 400.00 | | | 4 400.00 |
HI - EXCEPTIONAL RESULT (VII - VIII) | -4 400.00 | | | -4 400.00 |
HL TOTAL REVENUE (I + III + V + VII) | 293 159.00 | | | 293 159.00 |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 285 261.00 | | | 285 261.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | 7 898.00 | | | 7 898.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | 287 420.00 | | 147.00 | 287 420.00 |
I3 DECREASES Total Financial Fixed Assets | | | 1 477.00 | |
I4 DECREASES Grand Total | | 715.00 | 286 852.00 | |
IO DECREASES Total including other intangible assets | | 108.00 | 124.00 | |
IY DECREASES Total Tangible Fixed Assets | | 608.00 | 285 250.00 | |
KD ACQUISITIONS Total including other intangible assets | 108.00 | | 124.00 | 108.00 |
LN ACQUISITIONS Total Tangible Fixed Assets | 285 858.00 | | | 285 858.00 |
LQ ACQUISITIONS Total Financial Fixed Assets | 1 455.00 | | 23.00 | 1 455.00 |
| |
| 6 - Depreciation | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
0N DEPRECIATION Grand Total | 179 817.00 | 23 049.00 | 715.00 | 179 817.00 |
PE DEPRECIATION Total including other intangible assets | 108.00 | 10.00 | 108.00 | 108.00 |
QU DEPRECIATION Total Tangible Fixed Assets | 179 709.00 | 23 039.00 | 608.00 | 179 709.00 |
| |
| 7 - Provisions | Amount at beginning of year | Increase: allocation for the year | Diminution reprise | Year-end amount |
3X Extraordinary depreciation | | | | |
3Z Total regulated provisions | 30 347.00 | 4 400.00 | | 30 347.00 |
7C Grand total | 30 347.00 | 4 400.00 | | 30 347.00 |
UJ - Exceptional | | 4 400.00 | | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 24 566.00 | 24 566.00 | | 24 566.00 |
8C Staff and Related Accounts | 2 655.00 | 2 655.00 | | 2 655.00 |
8D Social Security and Other Social Organizations | 2 455.00 | 2 455.00 | | 2 455.00 |
UX Other trade receivables | 34 745.00 | 34 745.00 | | 34 745.00 |
VA Doubtful or disputed receivables | 3 500.00 | 3 500.00 | | 3 500.00 |
VB VAT | 858.00 | 858.00 | | 858.00 |
VH Loans with a maturity of more than one year at origin | 48 944.00 | 26 954.00 | 21 990.00 | 48 944.00 |
VI Group and Associates | 29 102.00 | 29 102.00 | | 29 102.00 |
VK Loans repaid during the year | 26 641.00 | | | 26 641.00 |
VQ Other Taxes, Duties, and Similar Debts | 1 076.00 | 1 076.00 | | 1 076.00 |
VR Miscellaneous debtors (including receivables related to repo transactions) | 11 525.00 | 11 525.00 | | 11 525.00 |
VS Prepaid expenses | 8 431.00 | 8 431.00 | | 8 431.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 59 059.00 | 59 059.00 | | 59 059.00 |
VW VAT | 7 868.00 | 7 868.00 | | 7 868.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 116 668.00 | 94 677.00 | 21 990.00 | 116 668.00 |
| |
| 11 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
9Z Other taxes, duties, and similar payments | 2 625.00 | | | 2 625.00 |
SS Intermediary remuneration and fees (excluding retrocessions) | 5 097.00 | | | 5 097.00 |
ST Other accounts | 40 901.00 | | | 40 901.00 |
YW Business tax | 376.00 | | | 376.00 |
YX Total of the account corresponding to line FX of table no. 2052 | 3 001.00 | | | 3 001.00 |
YY Amount of VAT collected | 58 597.00 | | | 58 597.00 |
YZ Total deductible VAT on goods and services | 27 868.00 | | | 27 868.00 |
ZJ Total of the item corresponding to line FW of table no. 2052 | 45 998.00 | | | 45 998.00 |
| |
| 16 - Earnings appropriation & miscellaneous information | Amount for year N | Amount for year N-1 | Amount 1 to 5 years | Amount more than 5 years |
YP Average staff number | 2.00 | | | 2.00 |
